Data as of Oct 09, 2026 ·
last K-1 received Sep 25, 2025 ·
updates automatically as K-1s & 1099s are received and tied out.
Taxable Income / (Loss)
$939,038
flows up to the returns
Gross Income
$939,038
before deductions
Deductions
$0
§179 · contributions · interest
Documents Rolled Up
30
received & tied this year
Final K-1s
0 of 0
final K-1 due this year
Total Distributions
$1,683,933
across all entities
⚠ Reconciliation exceptions to review1book↔1099 mismatches to fix, booked income with no doc yet, 1099 income with no book line, and expected PTP K-1s not received
1099 income, no book line 1— book it, or confirm the entity is not on our QuickBooks
reviewed⚑ note
Northwind Credit LLC
Interest
1099 $72,812
no book line
Needs attention
all clear
No reconciliation reviews, data conflicts, or capital roll-forward gaps for 2024.
Taxable income by category
Taxable income by investing entity
Taxable vs. non-taxable
Taxable
$939,038
Income net of deductions — flows to the returns
Tax-exempt
$0
Tax-exempt interest (K-1 18A, 1099-INT 8) & other tax-exempt income (K-1 18B)
Informational
$1,712,354
§199A, foreign tax, withholding — not in taxable income
Informational attributes (not in taxable income)
§199A (QBI) info
K-1 20Z
$0
Foreign tax info
K-1 21
$0
Federal withholding info
1099 4 · K-1
$0
State tax withheld info
K-1 state / 1099
$28,421
Distributions info
K-1 19
$1,683,933
Tax-exempt interest info
K-1 18A · 1099-INT 8 · 1099-DIV 12
$0
Other tax-exempt income info
K-1 18B
$0
Qualified dividends info
K-1 6b · 1099-DIV 1b
$0
Income by category / box
Category
Box
Amount
Net rental real estate
K-1 2
$462,601
Ordinary business income
K-1 1
$378,356
Interest
K-1 5 · 1099-INT 1
$98,081
By investing entity — click an entity to expand its flow-up
Northwind Family LP→ MH 1040 $391,329$391,3299 docs
Books reconciliation — 1099s vs the QuickBooks ledger
all tie out
Each investing entity's 1099 figures vs the live QuickBooks Online general ledger (qbo_transactions, the same source the workpapers read) — the control that catches extraction errors. A correction made in QuickBooks shows here once that year's postings are re-read. Interest is informational (the books line is entity-wide, includes loan interest).
Books data· 2024 postings last read from QuickBooks Oct 09, 2026 02:59 PM· 280 postingsnot connected
Beginning + Income − Distributions ± Other = Ending. Rows flagged Δ don't reconcile — verify the K-1 Item L boxes on the source document. incomplete = Item L beginning / ending / income not all extracted yet; income shown is the K-1 Item L current-year book income only.
Tie-out to MH return
Taxable income per our extract
$939,038
Per MH return (entered)
$0
Variance
$939,038
Enter "Per MH return" amounts in the tracker's Tie-out group to drive this variance.
At a glance
Taxable income taxable
$939,038
Tax-exempt income exempt
$0
Distributions
$1,683,933
State withholding (all states)
$28,421
States with a filing
11
Lands on MH's 1040 1040
$868,559
Income by entity — what nets to Morgan Hale's 1040
One row per entity, and every dollar of the 2024 book appears exactly once, so the
table closes on the whole year rather than on a selection of it. Income is the
entity's own taxable income at 100%. MH's share is col BL, which already carries
the whole ownership chain — so NWLP reads 100% (his 10% direct plus 30% via the 2012 Trust and 60%
via the Gift Trust, both grantor trusts he reports), Harbor LP and Silverleaf 90%, Harbor Manager 50%.
Net to MH is income he reports, not income the family owns:
K-1s one family entity issues to another are counted one tier down, not twice — unless the
issuer files its own return (the 613 Trust): its deals are then its income, and the K-1 it
issues is the recipient's.
This is an income-tax view and not the PFS — a grantor trust sits outside MH's
estate and inside his income tax. Do not reconcile it to net worth.
Some filing statuses are carried from 2025, because
2024 has no filed-return row for those entities. How an entity files is a property
of the entity rather than of the year, so borrowing it is better than excluding the entity — but it
is weaker evidence than a row filed for 2024: an entity that changed how it
files would be read on its old character. Every row that borrowed one says which year it came from,
and a 2024 row always wins where one exists.
trust with no grantor status on file (filing status from 2025) — record the return type to bring it in
$0
—
$0
Intra-family roll-up K-1s — already counted one tier down
One of our entities issuing to another
the deals behind these K-1s are on the rows above; counting both would double them — at 100% here, and in MH's own dollars ($25,269) in the reconciliation below
$25,269
—
$0
All taxable income in the 2024 book
$939,038
$868,559
Net to MH can exceed income at 100%, and that is not an error. A share below 100%
shrinks a loss as surely as it shrinks a profit, so a loss-making row that is only part-owned
subtracts far less from his column than from the whole-book one. Where the year's losses sit on
the partly-owned entities and its profits on the wholly-owned ones, his column ends up the higher
of the two.
A ~ on a share means that entity's documents carry more than
one Hale %, and the figure shown is the average weighted by the size of each.
How the 1040 figure reconciles to the family total
The same arithmetic read the other way —
from family money at col BL down to the part MH reports.
Hale family attribution (col BL) what this card showed before — family money, any taxpayer
$893,828
less: entities that file their own return
$0
less: filing status undetermined trust with no grantor status on file (filing status from 2025)
$-0
less: intra-family roll-up K-1s one of our entities issuing to another — already counted at deal level
($25,269)
Lands on Morgan Hale's 1040
$868,559
Hale family attribution (col BL)
Taxable income by the Hale ownership % — the same attribution used across the platform. This is family money regardless of which taxpayer files, so it includes entities that file their own returns and both sides of intra-family K-1s. It is not MH's 1040 figure; the card above is.
Where this year's categories land on a return. These are whole-book totals at 100% — every document in the roll-up, no ownership % and no taxpayer gate applied — so they show which schedule carries what, not what MH reports. His figure is the 1040 card above.
Return schedule / form
What it carries
Amount
Schedule E
Partnership / S-corp income (K-1 ordinary, rental, royalties, guaranteed pmts)
$840,957
Schedule B
Interest & dividends
$98,081
Payments
Federal + state tax withheld (credited on the 1040)